Opportunity to be an investor & entrepreneur in agriculture

MANAGED BY CO-DEVELOPER

KOPERASI PROIT MALAYSIA BERHAD

www.koperasiproit.com

CAMERON HILLS ECO PARK LOCATION MAP

% 70% 30%

sea level 400m 999m

Acres
+/- 3700

1000m - +/- 1300 1500m

16 Km from Kg. Raja

CAMERON HILLS ECO PARK LOCATION MAP

NEW SIGN BOARD : PICTURE TAKEN ON 18TH JUNE 2012 SIMPANG PULAI , IPOH TO KG. RAJA ( 45 Minutes Only )

To Kg. Raja Sales Office

LAUNCHING ADVERTISEMENT

LAUNCHING EVENT AT CAMERON HIGHLANDS ON 1.11.11 BY YB DATUK MOHD HASHIM ( KSU ) MINISTER OF AGRICULTURE 1-11-2011 YB DATUK MOHD HASHIM

LAUNCHING EVENT AT CAMERON HIGHLANDS ON 1.11.11 1-11-2011

LAUNCHING EVENT AT CAMERON HIGHLANDS ON 1.11.11 1-11-2011

Metro THANK YOU ADV.

China Press

LAUNCHING PRESS COVERAGE

LAUNCHING PRESS COVERAGE

MEDIA SUKSES

BERITA HARIAN

METRO

PROJECT PREVIEW
KL 18TH NOV 2011 IPOH 20TH NOV 2011

PJ 19TH NOV 2011

JB 25TH NOV 2011

CAMERON HILLS ECO PARK LOCATION MAP

AGENT TRAINING BY DR. DAVID TAN ON 14th JULY 2012 K.L

500 ACRES OF PROJECTS LAND TO BE DEVELOPED BY KOPERASI 500

TOTAL PLANTATIONS AREA : 5,000 ACRES

5,000
No. Description
1. 2. 3. 4. 5. 6. 7. 8. Eco tourism Agronomy Center Taiwanese Agro R&D center Cold Storage Warehouse Herbal Charity Farm Organic Farming Mushroom Farming Organic Fertilizer Factory

Acre(s)
100 50 50 50 100 100 25 25

Lot No.
103 & 104 102 84 85 38 & 39 58 & 59 57 57

Cash crops , permanent crops 9. & eucalyptus

4,500

EUCALYPTUS PLANTATION PROJECT Sustainable Forestry Initiatives


LOW RISK & SUSTAINABLE PLANTATION FORESTRY PROJECT

&

CHINA PRESS ADVERTISEMENT DURING KG. RAJA OFFICE OPENING

CAMERON HILLS EUCALYPTUS UROGRANDIS PROJECT

EUCALYSPTUS IS A FASTEST GROWING & TALLEST TREE IN THE WORLD

SMALL : 10 M / 33 FT MEDIUM : 33-99 M / 98 FT TALL : 30-60 M / 150 FT VERY TALL : 60 M / 200 FT

Dr. Dean-Nicolle-Deanei. (eucalyptus scientist)

Measured at 71 metres tall. Woodford, Blue Mountains National Park, Australia

FASTEST GROWING AND TALLEST FORESTRY TREE

EUCALYPTUS OR RAINBOW TREE ( POKOK PELANGI )

EUCALYPTUS ( 700 SPECIES ) : NATIVE TO AUSTRALIA

EUCALYPTUS PLANTATION
CLOQUET FOREST

INDONESIA

URUGUAY

BRAZIL

EUCALYPTUS HYBRID GRANDIS TIMBER WOOD : BRAZIL

SINCE 1910 : FOR CHARCOAL, PULP & PAPER INDUSTRIAL PRESENTLY 5 MILIION HECTREC PLANTED COMMERCIAL HARVEST OCCUR EVERY 5 YEARS

EUCALYPTUS TREES PLANTED IN CAMERON HIGHLANDS

MAIN USES OF EUCALYPTUS

TIMBER WOOD & PULP WOOD

OTHER USES OF EUCALYPTUS

1) MEDICINAL & ANTISEPTIC , REPELLENT & BIOPESTICIDE , FLAVOURING ,FRAGRANCE . 2 ) INDUSTRIAL USE ( BIO MASS ) 3 ) BIOFUEL ( LATEST DISCOVERY )
ESSENTIAL OIL

EUCALYPTUS PRODUCTS ( MORE THAN 3,000 PRODUCTS

News Paper

EUCALYPTUS TIMBER FACTORY IN PERAK (27-04-2012 )

3 YEARS OLD EUCALYPTUS TREE PLANTED IN FRONT OF FACTORY ( Picture taken on 27-04-2012 )

EUCALYPTUS PLANTATION IN PERAK MALAYSIA ( 27-04-12 )

CHANGKAT JERING, PERAK ( 2 YEARS )

MANONG, PERAK ( 2 YEARS )

BERUAS, PERAK ( 2 YEARS )

Eucalyptus Hybrid Urograndis

Eucalyptus Nursery at Ayer Tawar , Perak
EUCALYPTUS SEEDLINGS TAKES 3 MONTHS TO TRANSPLANT

Malaysia Successful Plantation

SPESIES : EUCALYPTUS HYBRID urograndis

1 ACRE : 1,000 TREES SELLING AT RM600

Years Diameter Height 6 11 16 12inch 16inch 24inch 100ft 130ft 160ft Acre m/t 250 m/t 350 m/t 550 m/t Price m/t RM 600 RM 800 RM 1000

amount RM 150,000 RM 280,000 RM 550,000

1 ACRE : 1,000 TREES SELLING AT RM1,000

Years Diameter Height Acre m/t Price m/t

6
11

12inch
16inch

100ft
130ft

250 m/t
350 m/t

RM 1,000
RM 1,300

16

24inch

160ft

550 m/t

RM 1,600

amount RM 250,000 RM 455,000 RM 880,000

MALAYSIA TIMBER WOOD PRICE 2011 / Cubic Meter sources : Forest Dept. Peninsular Malaysia
Spesis / BALAU 2006 RM 1,625 2010 RM 1,997 2011 RM 2,433

CENGAL RM 2,142 RM 2,560 EUCALYPTUS UROGRANDIS (IMPORTED PRICE) MERBAU RM 1,175 RM 1,338 KEMPAS RM 643 RM 860 KERUING RM 769 RM 843 KAPUR RM 732 RM 836 MENGKULANG RM 790 RM 827 MERANTI MERAH RM 747 RM 912 NYATOH RM 687 RM 873 RUBBER WOOD RM 104 RM 117

RM 3,114 RM 900 RM 1,822 RM 1,243 RM 1,169 RM 1,106 RM 994 RM 1,190 RM 1,175 RM 130

INVESTMENT
PROPOSAL 1
THOSE PURCHASE LAND AND SEEDLINGS

TOTAL INVESTMENT COST PER ACRE FOR 6 YEARS ( ALL IN ) 60+30 YEARS PLANTATION RIGHT : RM 60,000 INCLUDING
LAND CLEARING, TERRACING ACCESS ROAD EARTH DRAIN STAMP DUTY LEGAL FEE etc

6 YEARS MANAGEMENT FEE

SEEDLINGS PLANTING COST MANAGEMENT FEE

: RM 30,000 INCLUDING

TOTAL INVESTMENT

: RM 90,000

PURCHASER HAVING 2 OPTIONS WITHIN 12 MONTHS :

OPTION 1 ) GUARANTEED BUY BACK AT RM 600 CONTRACTUAL PRICE
PROJECTED REVENUE PER ACRE SELLING AT CONTRACTUAL PRICE RM 600

: 6 Years : production of 250 m/t selling at RM 600 / m/t 250 m/t X RM 600 =

RM 150,000

OPTION 2 )

SELLING AT RM1,000 PROJECTED OPEN MARKET PRICE

PROJECTED REVENUE PER ACRE SELLING AT OPEN MARKET PRICE RM 1,000

: 6 Years : production of 250 m/t selling at RM1,000 / m/t 250m/t X RM 1,000 =

RM 250,000

PROJECTED NET EARNING FOR OPTION 2 SELLING AT RM 1,000 / m/t

1 ) REVENUE FOR 1 ACRE AT OPEN MARKET PRICE RM 1,000

1.1 1.2 Timber yield 6 Years : Yield From Essential Oil (1-3 years ) : ( RM 300 Per month x 36 months ) GROSS EARNING RM 250,000 RM 10,800

RM 260,800

Less :
20% management fee on selling price = RM 50,000

Net earning before tax = RM 216,800 2) PROJECTED LAND APPRECIATION AT RM 180,000 / ACRE IN 6 YEARS
RM 30,000 / year x 6 years =

RM 180,000

TOTAL NET EARNING BEFORE TAX

= RM

396,800 (1+2)

PROPOSAL 2
INVESTOR PURCHASE SEEDLINGS and RENT THE LAND
MANAGEMENT COMPANY WILL PAY RM 43,200 BEING 6 YEARS RENTAL ON BEHALF OF INVESTOR AND TO BE DEDUCTED FROM TIMBER YIELD AT THE END OF 6 YEARS.

TOTAL INVESTMENT PER ACRE

: RM 30,000

For seedlings, plantation cost and 6 years management fee.

1 ) REVENUE FOR 1 ACRE AT OPEN MARKET

1.1 1.2

PRICE RM 1,000 : RM 250,000 : RM 10,800

Timber yield 6 Years Yield From Essential Oil (1-3 years ) ( RM 300 Per month x 36 months ) GROSS EARNING =

RM 260,800
= RM 50,000 = RM 43,200

Less : 1) 20% management fee on selling price 2) 6 years rental paid by management company

Net earning before tax

RM 167,600